Charged Alpha
CHARGED ALPHA · RESEARCH PACKET
Companion to the Q1 FY2027 earnings episode · published September 30, 2026

CALM: A Better Sales Mix Has Not Built an Earnings Floor

Cal-Maine Foods, Inc. · Nasdaq: CALMQuarter ended August 29, 2026Results September 30, 2026 (pre-market)Consumer staples · Egg productionPresented by Hudson & Lana
HOLDConviction 3 / 5Uncertainty: High
Fair value (base)$58.00range $31.00–$96.00
Price, Sep 29 pre-print close$68.55-15% to base
Probability-weighted$57.50-16% expected

Mix improved; earnings durability remains unproven. Specialty and Prepared Foods reached 54.1% of sales, yet all three reportable segments earned less and free cash flow turned sharply negative. Financial liquidity supports investment through the egg cycle, but dividends require cumulative loss recovery. Our $58 normalized value does not capitalize a peak year or annualize the trough. At the $68.55 pre-print close, wait for stronger cash conversion or a larger margin of safety.

Layer 1 · fast

The 60-second read

Revenue$539.6M−41.5% year over year
Operating result−$82.2MGAAP; −15.2% margin
Diluted EPS−$1.26Versus $4.12 a year earlier
Diversified mix54.1%External Specialty + Prepared sales
Free cash flow−$128.0MOCF less property/equipment purchases
Cash + securities$767.6MIncludes $654.1M AFS investments
Dividend hurdle$94.5MCumulative losses must be recovered
Reference valuation$58HOLD; $68.55 pre-print price

Five things to know

  1. Mix rose while profits fell. Specialty and Prepared Foods reached 54.1% of external sales versus 37.1%; both segments produced lower revenue and lower income.
  2. Conventional pricing drove the loss. Average selling price fell 59.3%, while volume fell only 0.7%; Conventional lost $71.0 million.
  3. Liquidity bought time, not a dividend. Cash and available-for-sale securities were $767.6 million, down $156.5 million from year-end; the cumulative dividend recovery hurdle is $94.5 million.
  4. Capacity is still ahead of contribution. Prepared Foods volume fell 19.3% during expansion and optimization; the greater-than-60% capacity plan targets first-half FY2028, not a promised sales growth rate.
  5. Price already assumes recovery. The $68.55 reference is the September 29 close, before this print; our $58 base value depends on normalized profits rather than today’s losses.
Layer 1 · the call

Three scenarios, one probability-weighted number

Twelve-month valuation cases with through-cycle earnings assumptions; analyst probabilities, not statistical forecasts.

Scenario values per share · Analyst scenarios, not management guidance. Rounded per-share outcomes; USD/share.
BearBear: $31.00$31.00BaseBase: $58.00$58.00BullBull: $96.00$96.00WeightedWeighted: $57.50$57.50Sep 29 closeSep 29 close: $68.55$68.55
BearBear: $31.00$31.00BaseBase: $58.00$58.00BullBull: $96.00$96.00WeightedWeighted: $57.50$57.50Sep 29 closeSep 29 close: $68.55$68.55
Show the data
MeasureValue
Bear31.00
Base58.00
Bull96.00
Weighted57.50
Sep 29 close68.55
ScenarioProbability12-month valuevs $68.55What has to happenThe arithmetic
Bear30%$31.00−55%Conventional oversupply persists; specialty pricing stays pressured and prepared capacity takes longer to earn returns.$100M normalized EBIT × 9 + $550M retained financial assets after deeper cash burn, divided by 46.710613M shares = $31.04; rounded $31.
Base50%$58.00−15%The cycle stabilizes and the newer businesses recover, but profitability remains materially below the scarcity-year peak.Three routes: EBIT $56.73, normalized FCF $54.21, and book-value cross-check $60.52; rounded central judgment $58.
Bull20%$96.00+40%Seasonal recovery combines with successful prepared-food ramp and stronger specialty contribution.$350M normalized EBIT × 11 + $650M retained financial assets, divided by 46.710613M shares = $96.34; rounded $96.
Expected value: $57.50 = 30% × $31 + 50% × $58 + 20% × $96. The base/bull $650M financial-assets assumption is below the actual $767.592M balance; the $117.592M reserve recognizes cash use and execution risk. Outcomes can fall outside this range. The bear case retains only $550M after more prolonged cash use; worse operating losses could produce a value below $31.
Layer 1 · falsifiable

Signposts: what would change our mind

SignpostNow (Q1 FY2027)Green ifRed ifNext check
Conventional income−$71.045M in Q1Better than −$35MWorse than −$71MNext Q2 FY2027 release; review Jan 2027
Specialty income$14.937M in Q1Above $20M with stable volumeBelow $10MNext Q2 FY2027 release; review Jan 2027
Prepared-food volume−19.3% YoY in Q1YoY decline less than 5%YoY decline greater than 20%Next Q2 FY2027 release; review Jan 2027
Operating cash flow−$101.390M in Q1Positive quarterly OCFQuarterly outflow over $100MQ2 FY2027 cash-flow filing; Jan 2027 review
Cash + AFS investments$767.592M at Aug 29At least $750MBelow $650MNext Q2 FY2027 balance sheet; Jan 2027 review
Dividend recovery$94.5M cumulative deficitDeficit below $50MDeficit exceeds $125MNext Q2 FY2027 release; Jan 2027 review
Prepared capacityPlan exceeds +60% vs FY2026 endDelivery on H1 FY2028 scheduleDelay beyond H1 FY2028Each release; final checkpoint Nov 2027

These are Charged Alpha thresholds, not management guidance. January 2027 is our review window, not a confirmed earnings date. A lower price alone does not fix deteriorating cash economics; a better mix alone does not satisfy the profit tests.

The tape

The reference price is the September 29 close of $68.55. It is a valuation anchor from before the September 30 earnings release, not an observed response to the loss. The saved provider history ends on September 29, so this packet makes no claim about the immediate post-print share move. The company scheduled its conference call for 9:00 a.m. Eastern on September 30; the call time is not the release timestamp. Our analysis uses the release, the same-day 10-Q, and the annual report already available.

A declining share price can make a cyclical company appear cheap against trailing earnings precisely when those earnings are disappearing. Conversely, a loss-making quarter can make it appear expensive just before supply and demand rebalance. The useful question is how much sustainable earning power the price requires after a realistic allowance for cash use. Price history gives context, but it cannot determine the correct normalized margin. The recent range also excludes dividends; it is not a total-return chart.

Reference close$68.55
Reference dateSep 29, 2026
Shares used46.711M
Equity value$3,202.0M
Cash + AFS$767.6M
Cash + AFS/share$16.43
Funded debt$0 reported
EV before NCI$2,434.4M
Parent book/share$55.01
52-week high$95.57
52-week low$66.62
Provider beta0.209
Base value$58
Weighted value$57.50
Buy review price$43.50
UncertaintyHigh
Fifteen months of closes versus our value · FMP daily closes; reference lines are analyst base value and current cash-plus-AFS per share. Sampled table; chart uses every saved daily close.
$0.00$50.00$100.00$150.00Base $58Liquidity/shareJun 25Sep 25Dec 25Mar 26Jun 26Sep 26$68.55
$0.00$50.00$100.00$150.00Base $58Liquidity/shareJun 25Sep 25Dec 25Mar 26Jun 26Sep 26$68.55
Show the data
DateClose
2025-06-02$96.91
2025-07-02$103.17
2025-08-01$107.88
2025-09-02$116.01
2025-10-01$92.96
2025-10-30$86.87
2025-12-01$83.63
2025-12-31$79.57
2026-02-02$83.91
2026-03-04$88.50
2026-04-02$78.10
2026-05-04$74.75
2026-06-03$75.35
2026-07-06$85.19
2026-08-04$84.77
2026-09-02$78.82
2026-09-29$68.55
Historical windows around earnings · Computed from FMP closes: last session before provider earnings date to first session afterward. This is a broad two-session window, not proof of earnings causation. Current print has no post-release close.
−10−505101526-07-22 · Price change %: 1.0%26-04-01 · Price change %: −1.3%26-01-07 · Price change %: −4.6%25-10-01 · Price change %: −1.6%25-07-22 · Price change %: 12.2%25-04-08 · Price change %: −0.9%25-01-07 · Price change %: −0.0%24-10-01 · Price change %: 0.8%0.8%26-07-2226-04-0126-01-0725-10-0125-07-2225-04-0825-01-0724-10-01
−10−505101526-07-22 · Price change %: 1.0%26-04-01 · Price change %: −1.3%26-01-07 · Price change %: −4.6%25-10-01 · Price change %: −1.6%25-07-22 · Price change %: 12.2%25-04-08 · Price change %: −0.9%25-01-07 · Price change %: −0.0%24-10-01 · Price change %: 0.8%0.8%26-07-2226-04-0126-01-0725-10-0125-07-2225-04-0825-01-0724-10-01
Show the data
PeriodPrice change %
26-07-221.02
26-04-01−1.33
26-01-07−4.58
25-10-01−1.62
25-07-2212.24
25-04-08−0.93
25-01-07−0.02
24-10-010.76

The print

Cal-Maine reported $539.607 million of sales, down 41.5% year over year. Cost of sales fell much less, leaving only $0.403 million of gross profit. That is effectively a break-even gross margin before selling, administrative and other operating expenses. The company then incurred $81.652 million of SG&A and a $0.916 million disposal loss, producing an $82.165 million operating loss. The decline is therefore rooted in product economics; it is not primarily a small tax adjustment or a one-time charge below the operating line.

The release missed the saved FMP revenue estimate by 3.9%, while diluted EPS of negative $1.26 was $0.488 below the negative $0.772 estimate. These provider estimates are snapshots and may have differing analyst coverage. They establish the direction of the surprise, but should not be confused with management guidance or a complete distribution of expectations. We use dollar EPS differences rather than a percentage surprise on a negative denominator. The latest quarter also followed a loss-making fourth quarter, which matters for the dividend policy.

Seasonality partly explains the weak starting point: summer is historically softer than holiday demand. It does not erase the magnitude of the loss or guarantee that the next seasonal upswing restores the previous earnings level. Industry supply, customer pricing arrangements, feed inputs and acquisition integration all change between cycles. Comparing like quarters helps, while the complete nine-quarter series prevents either the peak or trough from becoming our single reference year.

USD millionsQ1 FY2027Q1 FY2026Q4 FY2026
Sales539.607922.602552.581
Cost of sales539.204611.288518.515
Gross profit0.403311.31434.066
SG&A81.65269.51493.586
Operating income−82.165249.184−58.811
Pretax income−74.196263.265−46.526
Tax expense / benefit−17.99264.158−11.486
Attributable net income−58.615199.340−35.876
Source: SEC filings; calculations by Charged Alpha.
Nine quarters: sales and operating income · SEC GAAP values. Fourth-quarter flows computed as annual less nine months; no adjusted EBIT substitution.
RevenueOperating income
−50005001,0001,5002,000Q1 ’25 · Revenue: $785.9MQ1 ’25 · Operating income: $187.0MQ2 ’25 · Revenue: $954.7MQ2 ’25 · Operating income: $278.1MQ3 ’25 · Revenue: $1,417.7MQ3 ’25 · Operating income: $635.7MQ4 ’25 · Revenue: $1,103.7MQ4 ’25 · Operating income: $435.9MQ1 ’26 · Revenue: $922.6MQ1 ’26 · Operating income: $249.2MQ2 ’26 · Revenue: $769.5MQ2 ’26 · Operating income: $123.9MQ3 ’26 · Revenue: $667.0MQ3 ’26 · Operating income: $35.9MQ4 ’26 · Revenue: $552.6MQ4 ’26 · Operating income: −$58.8MQ1 ’27 · Revenue: $539.6M$539.6MQ1 ’27 · Operating income: −$82.2M−$82.2MQ1 ’25Q2 ’25Q3 ’25Q4 ’25Q1 ’26Q2 ’26Q3 ’26Q4 ’26Q1 ’27
−50005001,0001,5002,000Q1 ’25 · Revenue: $785.9MQ1 ’25 · Operating income: $187.0MQ2 ’25 · Revenue: $954.7MQ2 ’25 · Operating income: $278.1MQ3 ’25 · Revenue: $1,417.7MQ3 ’25 · Operating income: $635.7MQ4 ’25 · Revenue: $1,103.7MQ4 ’25 · Operating income: $435.9MQ1 ’26 · Revenue: $922.6MQ1 ’26 · Operating income: $249.2MQ2 ’26 · Revenue: $769.5MQ2 ’26 · Operating income: $123.9MQ3 ’26 · Revenue: $667.0MQ3 ’26 · Operating income: $35.9MQ4 ’26 · Revenue: $552.6MQ4 ’26 · Operating income: −$58.8MQ1 ’27 · Revenue: $539.6M$539.6MQ1 ’27 · Operating income: −$82.2M−$82.2MQ1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26Q4’26Q1’27
Show the data
PeriodRevenueOperating income
Q1 ’25785.87186.96
Q2 ’25954.67278.06
Q3 ’251,417.68635.67
Q4 ’251,103.66435.85
Q1 ’26922.60249.18
Q2 ’26769.50123.87
Q3 ’26666.9535.94
Q4 ’26552.58−58.81
Q1 ’27539.61−82.17
Same-quarter growth exposes the price cycle · Computed from nine-quarter SEC revenue series.
−60−40−20020Q1 FY26 · Sales YoY %: 17.4%Q2 FY26 · Sales YoY %: −19.4%Q3 FY26 · Sales YoY %: −53.0%Q4 FY26 · Sales YoY %: −49.9%Q1 FY27 · Sales YoY %: −41.5%−41.5%Q1 FY26Q2 FY26Q3 FY26Q4 FY26Q1 FY27
−60−40−20020Q1 FY26 · Sales YoY %: 17.4%Q2 FY26 · Sales YoY %: −19.4%Q3 FY26 · Sales YoY %: −53.0%Q4 FY26 · Sales YoY %: −49.9%Q1 FY27 · Sales YoY %: −41.5%−41.5%Q1FY26Q2FY26Q3FY26Q4FY26Q1FY27
Show the data
PeriodSales YoY %
Q1 FY2617.40
Q2 FY26−19.40
Q3 FY26−52.95
Q4 FY26−49.93
Q1 FY27−41.51
MetricReportedProvider estimateDifference
Revenue$539.607M$561.565M−3.91%
Diluted EPS−$1.26−$0.772−$0.488
Source: SEC release and FMP earnings snapshot retrieved September 30; no company earnings guidance implied.

Segments

The headline mix improvement is real, but its denominator is crucial. External Specialty sales were $229.112 million and Prepared Foods sales were $62.995 million. Together they represented 54.1% of consolidated sales. The segment table also shows Specialty revenue of $236.932 million, which includes internal transfers. Adding that larger number directly to consolidated sales would double-count part of the business. Our revenue stacks therefore use external sales; the profit analysis uses the company’s segment reporting basis.

The larger specialty/prepared share partly reflects the collapse in Conventional revenue. It does not demonstrate organic growth in the newer categories: Specialty revenue fell 14.0% on the segment basis, Prepared revenue fell 13.0%, and both earned less. Specialty retained a positive margin, which is valuable, but its $14.937 million of segment income was far below the prior-year $64.196 million. Conventional losses overwhelmed that cushion. More stable customer pricing can reduce volatility without making a product immune to feed inflation, weaker volumes or unfavorable comparisons.

Prepared Foods deserves patient but measurable evaluation. Volume fell 19.3% as expansion and network optimization temporarily reduced production, while average selling price rose 7.9%. That combination is consistent with disruption, but it is not sufficient proof of profitable future demand. Capacity growth of more than 60% by first-half FY2028 refers to available production capability relative to fiscal 2026 year-end. Utilization, customer orders, yields and unit contribution must follow. Acquired brands and equipment become an earnings advantage only when incremental returns exceed the cost of maintaining and expanding them.

External sales: the mix without internal transfers · 10-Q Note9. External revenue sums to consolidated sales; segment headline sales include intersegment transfers.
ConventionalSpecialtyPreparedOther
0200400600Q1 FY2026 · Conventional: $486.5MQ1 FY2026 · Specialty: $269.6MQ1 FY2026 · Prepared: $72.4MQ1 FY2026 · Other: $94.1MQ1 FY2027 · Conventional: $191.9M$191.9MQ1 FY2027 · Specialty: $229.1M$229.1MQ1 FY2027 · Prepared: $63.0M$63.0MQ1 FY2027 · Other: $55.6M$55.6MQ1 FY2026Q1 FY2027
0200400600Q1 FY2026 · Conventional: $486.5MQ1 FY2026 · Specialty: $269.6MQ1 FY2026 · Prepared: $72.4MQ1 FY2026 · Other: $94.1MQ1 FY2027 · Conventional: $191.9M$191.9MQ1 FY2027 · Specialty: $229.1M$229.1MQ1 FY2027 · Prepared: $63.0M$63.0MQ1 FY2027 · Other: $55.6M$55.6MQ1FY2026Q1FY2027
Show the data
PeriodConventionalSpecialtyPreparedOther
Q1 FY2026486.52269.5872.3794.13
Q1 FY2027191.86229.1162.9955.64
Segment income is the durability test · Company segment income before unallocated corporate costs. Segment profit is not consolidated operating income.
Q1 FY2026Q1 FY2027
−1000100200Conventional · Q1 FY2026: $168.2MConventional · Q1 FY2027: −$71.0MSpecialty · Q1 FY2026: $64.2MSpecialty · Q1 FY2027: $14.9MPrepared · Q1 FY2026: $13.2M$13.2MPrepared · Q1 FY2027: $7.8M$7.8MConventionalSpecialtyPrepared
−1000100200Conventional · Q1 FY2026: $168.2MConventional · Q1 FY2027: −$71.0MSpecialty · Q1 FY2026: $64.2MSpecialty · Q1 FY2027: $14.9MPrepared · Q1 FY2026: $13.2M$13.2MPrepared · Q1 FY2027: $7.8M$7.8MConventionalSpecialtyPrepared
Show the data
PeriodQ1 FY2026Q1 FY2027
Conventional168.24−71.05
Specialty64.2014.94
Prepared13.227.84
Price and volume moved in different directions · Release operating metrics. Shell eggs measured per dozen; Prepared Foods measured per pound.
Volume YoY %Price YoY %
−80−60−40−20020Conventional · Volume YoY %: −0.7%Conventional · Price YoY %: −59.3%Specialty · Volume YoY %: −3.8%Specialty · Price YoY %: −10.7%Prepared · Volume YoY %: −19.3%−19.3%Prepared · Price YoY %: 7.9%7.9%ConventionalSpecialtyPrepared
−80−60−40−20020Conventional · Volume YoY %: −0.7%Conventional · Price YoY %: −59.3%Specialty · Volume YoY %: −3.8%Specialty · Price YoY %: −10.7%Prepared · Volume YoY %: −19.3%−19.3%Prepared · Price YoY %: 7.9%7.9%ConventionalSpecialtyPrepared
Show the data
PeriodVolume YoY %Price YoY %
Conventional−0.70−59.30
Specialty−3.80−10.70
Prepared−19.307.90
SegmentCurrent marginYear-ago marginReading
Conventional−35.2%33.8%Pricing below economic cost
Specialty6.3%23.3%Positive, sharply compressed
Prepared12.4%18.3%Positive despite disruption
Source: SEC filings; calculations by Charged Alpha.

Profit bridge

Three positive-sounding category stories cannot be added together without the cost of the whole organization. Conventional lost $71.045 million. Specialty and Prepared Foods together earned $22.779 million, but other activities lost $8.374 million and corporate SG&A consumed another $24.609 million. A disposal loss completed the bridge to the reported operating loss. Corporate spending rose from $16.072 million a year earlier, so a recovery in segment earnings still has to carry a larger overhead base.

Below the operating line, net interest income of $8.039 million and other expense of $0.070 million softened the loss. A $17.992 million tax benefit reduced the consolidated net loss to $56.204 million. Noncontrolling interests earned $2.411 million, leaving common shareholders with the larger $58.615 million attributable loss. That distinction matters: positive joint-venture earnings do not all belong to public CALM shareholders. Neither the interest contribution nor the tax benefit represents improved egg production economics.

There is no issuer-adjusted profit bridge in this packet because the supplied results do not present an adjusted EPS measure that we need to substitute for GAAP. We show each meaningful operating and below-line component instead. The annual comparison likewise uses primary GAAP operating income, correcting the provider’s normalized classification. Removing an inconvenient recurring operating loss would make the packet look smoother while weakening its ability to test the investment thesis.

From segments to the GAAP operating loss · Company segment reconciliation, Q1 FY2027.
−100−75−50−250Conventional: −$71.0M−$71.0MConventionalSpecialty: $14.9M$14.9MSpecialtyPrepared: $7.8M$7.8MPreparedOther segments: −$8.4M−$8.4MOthersegmentsCorporate: −$24.6M−$24.6MCorporateDisposals: −$0.9M−$0.9MDisposalsOperating loss: −$82.2M−$82.2MOperatingloss
−100−75−50−250Conventional: −$71.0M−$71.0MConventionalSpecialty: $14.9M$14.9MSpecialtyPrepared: $7.8M$7.8MPreparedOther segments: −$8.4M−$8.4MOther segmentsCorporate: −$24.6M−$24.6MCorporateDisposals: −$0.9M−$0.9MDisposalsOperating loss: −$82.2M−$82.2MOperating loss
Show the data
StepUSD millions
Conventional−71.045
Specialty14.937
Prepared7.842
Other segments−8.374
Corporate−24.609
Disposals−0.916
Operating loss−82.165
From operating loss to shareholder loss · GAAP reconciliation; tax benefit and NCI are not operating revenue.
−100−75−50−250Operating: −$82.2M−$82.2MOperatingNet interest: $8.0M$8.0MNetinterestOther: −$0.1M−$0.1MOtherTax benefit: $18.0M$18.0MTax benefitNCI: −$2.4M−$2.4MNCIAttributable: −$58.6M−$58.6MAttributable
−100−75−50−250Operating: −$82.2M−$82.2MOperatingNet interest: $8.0M$8.0MNet interestOther: −$0.1M−$0.1MOtherTax benefit: $18.0M$18.0MTax benefitNCI: −$2.4M−$2.4MNCIAttributable: −$58.6M−$58.6MAttributable
Show the data
ComponentUSD millions
Operating loss−82.165
Net interest8.039
Other−0.070
Tax benefit17.992
NCI deduction−2.411
Attributable loss−58.615
Annual earnings show why a single year misleads · FY2025 scarcity profits are not assumed to repeat.
Operating incomeAttributable income
05001,0001,5002,0002024 · Operating income: $312.5M2024 · Attributable income: $277.9M2025 · Operating income: $1,536.5M2025 · Attributable income: $1,220.0M2026 · Operating income: $350.2M$350.2M2026 · Attributable income: $316.7M$316.7M202420252026
05001,0001,5002,0002024 · Operating income: $312.5M2024 · Attributable income: $277.9M2025 · Operating income: $1,536.5M2025 · Attributable income: $1,220.0M2026 · Operating income: $350.2M$350.2M2026 · Attributable income: $316.7M$316.7M202420252026
Show the data
PeriodOperating incomeAttributable income
2024312.45277.89
20251,536.541,220.05
2026350.19316.68
Diluted share count trends lower · FMP historical diluted averages; current quarter from SEC. Loss-period dilution rules differ from profitable quarters; valuation uses current cover shares.
0204060Q1 ’25 · Shares, millions: 48.9Q2 ’25 · Shares, millions: 49.0Q3 ’25 · Shares, millions: 49.0Q4 ’25 · Shares, millions: 48.7Q1 ’26 · Shares, millions: 48.4Q2 ’26 · Shares, millions: 48.2Q3 ’26 · Shares, millions: 47.4Q4 ’26 · Shares, millions: 47.0Q1 ’27 · Shares, millions: 46.746.7Q1 ’25Q2 ’25Q3 ’25Q4 ’25Q1 ’26Q2 ’26Q3 ’26Q4 ’26Q1 ’27
0204060Q1 ’25 · Shares, millions: 48.9Q2 ’25 · Shares, millions: 49.0Q3 ’25 · Shares, millions: 49.0Q4 ’25 · Shares, millions: 48.7Q1 ’26 · Shares, millions: 48.4Q2 ’26 · Shares, millions: 48.2Q3 ’26 · Shares, millions: 47.4Q4 ’26 · Shares, millions: 47.0Q1 ’27 · Shares, millions: 46.746.7Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26Q4’26Q1’27
Show the data
PeriodShares, millions
Q1 ’2548.93
Q2 ’2548.97
Q3 ’2548.97
Q4 ’2548.68
Q1 ’2648.42
Q2 ’2648.17
Q3 ’2647.41
Q4 ’2647.00
Q1 ’2746.70

Earnings quality

The main quality problem is weak cash economics, not excessive share-based pay. Restricted stock expense was approximately $1.3 million and performance awards added $0.237 million, modest relative to sales. The provider’s zero SBC field would be misleading; the notes show the awards explicitly. We retain them as an economic cost. The current EPS loss also uses a lower diluted share denominator than the prior year, but buybacks cannot offset the size of the operating decline.

Working-capital ratios require careful denominators here. Total receivables include a large income-tax receivable. Our operating receivable proxy uses the $175.998 million trade-and-other balance and excludes the $109.234 million tax receivable. Inventory days use cost of sales rather than revenue. Both measures use ending balances and a 91-day quarter; they are diagnostic proxies, not average-balance turnover statistics. Comparisons can still be distorted by acquisitions, seasonality, egg prices and production interruptions.

Cash flow deserves a separate judgment from the accounting tax benefit. Operating cash outflow was $101.390 million, while capex required $26.612 million more. Management can fund that gap from liquid investments for a time. It cannot label those investment sales operating cash conversion. The quality scorecard therefore remains weak even though the balance sheet gives the business room to respond. A later cash recovery must be separated into recurring operating improvement, tax collections and working-capital releases.

✔ CleanSBC / sales
≈0.28%
Restricted awards $1.3M plus PSUs $0.237M; rounded filing inputs.
• n/aGAAP / adjusted gap
Not presented
No company adjusted-EPS measure substituted for GAAP.
▲ WatchBelow-the-line support
$7.969M
Other income softened the operating loss; mostly interest.
▲ WatchMinority allocation
$2.411M
Profit to NCI increases loss attributable to CALM.
✖ FlagCash conversion
−$101.390M OCF
Negative earnings and cash outflow; ratio not meaningful.
▲ WatchReceivable days
29.7 days
Ending trade/other receivables ÷ sales × 91; tax receivable excluded.
▲ WatchInventory days
66.6 days
Ending inventory ÷ cost of sales × 91; point-in-time proxy.
▲ WatchEffective tax
24.2% benefit rate
Tax benefit reduces accounting loss; not cash generation.
• n/aGuidance record
No earnings target
Capacity plan cannot be graded as EPS or sales guidance.
Expense and support items in the quarter · These are distinct GAAP components, not an adjusted-earnings add-back schedule.
SBC, approximateSBC, approximate: $1.5M$1.5MDisposal lossDisposal loss: $0.9M$0.9MNet interest incomeNet interest income: $8.0M$8.0MNCI profitNCI profit: $2.4M$2.4M
SBC, approximateSBC, approximate: $1.5M$1.5MDisposal lossDisposal loss: $0.9M$0.9MNet interest incomeNet interest income: $8.0M$8.0MNCI profitNCI profit: $2.4M$2.4M
Show the data
MeasureValue
SBC, approximate1.54
Disposal loss0.92
Net interest income8.04
NCI profit2.41
Operating working-capital proxies · Computed using ending balances and 91 days; tax receivables excluded.
Trade/other receivable daysTrade/other receivable days: 3030Inventory daysInventory days: 6767
Trade/other receivable daysTrade/other receivable days: 3030Inventory daysInventory days: 6767
Show the data
MeasureValue
Trade/other receivable days29.68
Inventory days66.61
Annual cash generated and reinvested · Primary GAAP OCF minus purchases of property, plant and equipment. Acquisitions and dividends remain outside this FCF definition.
Operating cash flowCapexFree cash flow
05001,0001,5002024 · Operating cash flow: $451.4M2024 · Capex: $147.1M2024 · Free cash flow: $304.3M2025 · Operating cash flow: $1,224.7M2025 · Capex: $161.3M2025 · Free cash flow: $1,063.5M2026 · Operating cash flow: $479.8M$479.8M2026 · Capex: $151.2M$151.2M2026 · Free cash flow: $328.5M$328.5M202420252026
05001,0001,5002024 · Operating cash flow: $451.4M2024 · Capex: $147.1M2024 · Free cash flow: $304.3M2025 · Operating cash flow: $1,224.7M2025 · Capex: $161.3M2025 · Free cash flow: $1,063.5M2026 · Operating cash flow: $479.8M$479.8M2026 · Capex: $151.2M$151.2M2026 · Free cash flow: $328.5M$328.5M202420252026
Show the data
PeriodOperating cash flowCapexFree cash flow
2024451.40147.12304.28
20251,224.73161.251,063.48
2026479.75151.22328.53

Balance sheet

At August 29, unrestricted cash and cash equivalents were $113.542 million and available-for-sale investment securities were $654.050 million. Together they were $767.592 million, or $16.43 per current cover share. Calling the full amount cash would obscure the distinction between bank liquidity and invested securities. Calling it entirely surplus would also ignore expansion, ordinary working capital, litigation and the possibility of additional operating losses. We use the actual balance for the market-value bridge and a smaller analyst allowance in the valuation routes.

The balance sheet reported no funded debt. The subsequent revolving facility provides additional flexibility, but an undrawn commitment is not an asset that should be added to equity value. The credit agreement also carries financial covenants and restrictions. The presence of a revolver does not justify an unlimited repurchase program or eliminate the need to preserve liquidity. Cash-flow-statement totals include restricted cash and therefore should not be substituted for the unrestricted balance-sheet line.

The variable dividend is especially easy to misunderstand. There is no payment for this quarter. Before a later profitable quarter produces a dividend, the company must recover $94.5 million of cumulative losses under its stated policy. One positive quarter is insufficient if it does not close that cumulative gap. Meanwhile, repurchases continued: $5.0 million under the program in Q1, followed by $14.9 million after quarter-end. Those decisions express management’s capital allocation preference, but the price paid and cash preserved still determine whether remaining holders benefit.

What the market pays versus reported resources · Equity value computed using $68.55 and 46.710613M cover shares. Book value is not liquidation value.
Equity valueEquity value: $3,202.0M$3,202.0MCash + AFSCash + AFS: $767.6M$767.6MParent book equityParent book equity: $2,569.7M$2,569.7MFunded debtFunded debt: $0.0M$0.0M
Equity valueEquity value: $3,202.0M$3,202.0MCash + AFSCash + AFS: $767.6M$767.6MParent book equityParent book equity: $2,569.7M$2,569.7MFunded debtFunded debt: $0.0M$0.0M
Show the data
MeasureValue
Equity value3,202.01
Cash + AFS767.59
Parent book equity2,569.74
Funded debt0.00
Financial liquidity per diluted share · Historical FMP balance data with primary current-quarter liquidity; quarterly diluted averages used only for this trend. No claim that all liquidity is distributable.
010203040Q1 ’25 · Cash + AFS/share: $15.40Q2 ’25 · Cash + AFS/share: $16.28Q3 ’25 · Cash + AFS/share: $25.33Q4 ’25 · Cash + AFS/share: $28.62Q1 ’26 · Cash + AFS/share: $25.88Q2 ’26 · Cash + AFS/share: $23.65Q3 ’26 · Cash + AFS/share: $24.30Q4 ’26 · Cash + AFS/share: $19.66Q1 ’27 · Cash + AFS/share: $16.44$16.44Q1 ’25Q2 ’25Q3 ’25Q4 ’25Q1 ’26Q2 ’26Q3 ’26Q4 ’26Q1 ’27
010203040Q1 ’25 · Cash + AFS/share: $15.40Q2 ’25 · Cash + AFS/share: $16.28Q3 ’25 · Cash + AFS/share: $25.33Q4 ’25 · Cash + AFS/share: $28.62Q1 ’26 · Cash + AFS/share: $25.88Q2 ’26 · Cash + AFS/share: $23.65Q3 ’26 · Cash + AFS/share: $24.30Q4 ’26 · Cash + AFS/share: $19.66Q1 ’27 · Cash + AFS/share: $16.44$16.44Q1’25Q2’25Q3’25Q4’25Q1’26Q2’26Q3’26Q4’26Q1’27
Show the data
PeriodCash + AFS/share
Q1 ’2515.40
Q2 ’2516.28
Q3 ’2525.33
Q4 ’2528.62
Q1 ’2625.88
Q2 ’2623.65
Q3 ’2624.30
Q4 ’2619.66
Q1 ’2716.44
USD millionsAug 29, 2026May 30, 2026Interpretation
Cash equivalents113.542107.217Unrestricted balance-sheet line
Available-for-sale securities654.050816.840Invested liquidity; value/rate risk
Combined liquidity767.592924.057Decline $156.465M
Receivables incl. tax285.232264.431Tax component is not product credit
Inventory394.690375.265Biological/operating investment
Parent equity2,569.7362,632.732Excludes noncontrolling equity
NCI equity10.2117.800Not owned by CALM holders
Funded debt00Undrawn revolver is not cash
Source: SEC filings; calculations by Charged Alpha.
Capital allocationEvidenceInvestor test
Q1 program purchases$5.0M / 66,601 sharesAssess price against normalized value
Subsequent repurchases$14.9M / 204,888 sharesDeduct from future liquidity, not current balance
Authorization remaining$315.7M at quarter-endPermission to spend, not a obligation
Dividend loss recovery$94.5M before future paymentTrack cumulative profits after losses
Northeast franchise territory$25M acquired July 10Indefinite-life intangible; must earn returns
Source: SEC filings; calculations by Charged Alpha.

Valuation

At $68.55, the share count on the September 30 cover page implies $3,202.0 million of common equity value. Subtracting actual cash plus securities gives approximately $2,434.4 million before the small noncontrolling-interest adjustment. This is not a standard earnings multiple on the latest loss. Using our more conservative $650 million financial-assets allowance, the price requires approximately $255.2 million of normalized EBIT at a ten-times multiple. Our central EBIT assumption is $200 million. The price therefore embeds a stronger recovery than that central operating case.

The $650 million assumption is a valuation reserve, not an additional liability or a forecast of one specific bill. It retains $117.592 million less than the actual financial balance to recognize possible cash consumption, ongoing investment and execution risk. Acquisitions and buybacks could consume more. A quick cash recovery could justify less reserve. This choice must be revisited rather than automatically carried forward as if it were a filing number.

We triangulate three routes because each has a weakness. Capitalizing normalized EBIT emphasizes production economics but is sensitive to the cycle and multiple. A steady-state free-cash-flow route directly values cash but assumes the business can sustain that cash after maintenance and growth needs. The book-value route anchors the judgment in accumulated capital but can overstate value if assets earn poor returns. The routes cluster around the mid-to-high fifties; $58 is a rounded central editorial judgment, not an exact output masquerading as certainty.

Annual segment income, $MFY2026 actualBase normalizationRequired condition
Conventional216.641110Recover from Q1 loss; remain well below FY2026
Specialty181.544130Recover margin without repeating scarcity pricing
Prepared33.88245Resolve downtime and earn incremental capacity returns
Other segments19.04420Roughly preserve prior contribution
Corporate SG&A−108.353−105Avoid further overhead escalation
Net conversion / disposal gains7.4280No recurring benefit assumed
Consolidated EBIT350.186200110 + 130 + 45 + 20 − 105
FY2026 actuals: Form10-K segment note. Base column is analyst scenario, not management guidance; dollars in millions.

The operating bridge gives the $200 million assumption a testable meaning. Conventional must move back to positive contribution, but its $110 million normalized income remains about half of fiscal 2026. Specialty recovers to $130 million while staying below that year, Prepared Foods grows contribution to $45 million, and overhead stays near the previous annual level. These conditions are demanding after the latest losses. They describe a recovered annual earnings state, not four times the trough quarter or a promised fiscal 2027 outcome. If prepared-food capacity fails to earn returns, the base case must fall even if its sales percentage rises.

The bear case explicitly allows more cash use: retained financial assets fall to $550 million, versus $650 million in base and bull. Together with only $100 million of normalized EBIT and a nine-times multiple, that still rounds to $31 per share. Its $217.592 million reduction from actual liquidity recognizes a longer operating shortfall. It is not a prediction that spending stops at that amount; prolonged negative cash flow can break this case too.

1

Normalized operating earnings

$200M analyst normalized EBIT × 10 + $650M retained financial assets, divided by 46.710613M shares = $56.73. EBIT is below FY2024 and FY2026 and far below FY2025; it is neither a current-year forecast nor a management target.

2

Steady-state free cash flow

$160M analyst next-period sustainable FCF ÷ (10% required return − 1.5% perpetual growth) + $650M financial assets, divided by 46.710613M shares = $54.21. This simplified perpetuity assumes recurring cash after capex and excludes interest on the separately valued financial assets.

3

Book capital cross-check

$2,569.736M parent equity ÷ 46.710613M shares × 1.10 = $60.52. The 10% premium is an analyst assumption for franchise value; cash is already in book equity and is not added twice.

Sensitivity: normalized EBIT and valuation multiple · Computed USD/share: (EBIT × multiple + $650M) / 46.710613M shares. Analyst assumptions, no future share reduction.
Multiple8×9×10×11×12×$100M$31.04$31.04$33.18$33.18$35.32$35.32$37.46$37.46$39.61$39.61$150M$39.61$39.61$42.82$42.82$46.03$46.03$49.24$49.24$52.45$52.45$200M$48.17$48.17$52.45$52.45$56.73$56.73$61.01$61.01$65.30$65.30$250M$56.73$56.73$62.08$62.08$67.44$67.44$72.79$72.79$78.14$78.14$300M$65.30$65.30$71.72$71.72$78.14$78.14$84.56$84.56$90.99$90.99EBIT
Multiple8×9×10×11×12×$100M$31.04$31.04$33.18$33.18$35.32$35.32$37.46$37.46$39.61$39.61$150M$39.61$39.61$42.82$42.82$46.03$46.03$49.24$49.24$52.45$52.45$200M$48.17$48.17$52.45$52.45$56.73$56.73$61.01$61.01$65.30$65.30$250M$56.73$56.73$62.08$62.08$67.44$67.44$72.79$72.79$78.14$78.14$300M$65.30$65.30$71.72$71.72$78.14$78.14$84.56$84.56$90.99$90.99EBIT
Show the data
EBIT / multiple8×9×10×11×12×
$100M$31.04$33.18$35.32$37.46$39.61
$150M$39.61$42.82$46.03$49.24$52.45
$200M$48.17$52.45$56.73$61.01$65.30
$250M$56.73$62.08$67.44$72.79$78.14
$300M$65.30$71.72$78.14$84.56$90.99

High uncertainty calls for a substantial margin of safety. A 25% discount to the $58 base is $43.50. That is a price at which we would reconsider a purchase, provided operating evidence has not invalidated the case. Existing holders face a different decision from new buyers: strong liquidity and cyclical upside support patience, while a pre-print price above base value argues against adding on the sales-mix headline. HOLD is a moderate-conviction judgment, not a promise that the stock cannot fall.

The bear and bull cases deliberately change earnings and the multiple together. Persistent poor economics tend to depress both investor confidence and the amount paid per dollar of profit; successful recovery can lift both. The resulting $31 to $96 band is wide because the business remains sensitive to commodity supply. The probability-weighted $57.50 value is calculated from rounded published case prices, so readers can reproduce it exactly. It is not a statistical confidence interval or a guarantee of a twelve-month outcome.

Wall Street context

The saved FMP target consensus is $85, with a $70 low, $100 high and $80 median. That is useful context, but the available dated target items precede this earnings release. We therefore do not describe the consensus as a post-print endorsement. The more recent individual records include BMO at $75, Stephens at $80 and Goldman Sachs at $70. An older $100 target may reflect a different point in the egg cycle, a different valuation horizon or an earnings model that has not yet been revised.

The estimate path also shows why labels matter. The provider carries fiscal 2027 revenue near $2.46 billion and a net loss, followed by a fiscal 2028 recovery. Its fiscal 2027 EPS average and net-income average are drawn from potentially different analyst sets and are not internally reconciled by this packet. Dividing one by the other to infer a precise future share count would be false precision. Coverage narrows farther out, making the fiscal 2029 endpoint especially fragile.

Our $58 value is below the saved target consensus because we require evidence that the more diverse business can carry corporate costs and generate cash through a weak conventional market. Management has not provided a numeric sales or EPS target in this release. The capacity expansion plan belongs alongside consensus as an operating milestone, not as a competing earnings forecast. We will grade revisions after this print when dated post-release observations exist.

Ratings on record · FMP grades-consensus snapshot; rating count is not the number of estimates in every fiscal-year field.
BuyBuy: 11HoldHold: 66SellSell: 22
BuyBuy: 11HoldHold: 66SellSell: 22
Show the data
MeasureValue
Buy1.00
Hold6.00
Sell2.00
Provider earnings path remains a recovery story · FMP analyst-estimates snapshot, not company guidance. Only one revenue analyst at the farthest endpoint.
RevenueOperating income
−1,00001,0002,0003,0004,0002027 · Revenue: $2,455.5M2027 · Operating income: −$45.6M2028 · Revenue: $2,667.9M2028 · Operating income: $161.1M2029 · Revenue: $3,033.5M$3,033.5M2029 · Operating income: $246.6M$246.6M202720282029
−1,00001,0002,0003,0004,0002027 · Revenue: $2,455.5M2027 · Operating income: −$45.6M2028 · Revenue: $2,667.9M2028 · Operating income: $161.1M2029 · Revenue: $3,033.5M$3,033.5M2029 · Operating income: $246.6M$246.6M202720282029
Show the data
PeriodRevenueOperating income
20272,455.47−45.61
20282,667.88161.08
20293,033.46246.61
FirmDated itemTargetFreshness
BMO Capital2026-09-24$75.00Pre-print; not a Sept 30 revision
Stephens2026-09-22$80.00Pre-print; not a Sept 30 revision
Goldman Sachs2026-09-18$70.00Pre-print; not a Sept 30 revision
Wells Fargo2026-07-13$100.00Pre-print; not a Sept 30 revision
RBC Capital2026-05-26$100.00Pre-print; not a Sept 30 revision
FMP price-target-news; publisher metadata archived with original news links.
Fiscal yearRevenue estimateNet income estimateEPS estimateAnalysts revenue / EPS
2027$2,455.5M$-46.0M$-0.614 / 2
2028$2,667.9M$124.1M$2.604 / 3
2029$3,033.5M$190.2M$3.981 / 1
FMP snapshot. EPS and net-income averages may use different samples; no exact reconciliation inferred.

Management scorecard

Management’s strategy has a coherent economic aim: broaden the product mix and reduce the dependence on spot conventional egg prices. The 10-Q says approximately half of conventional sales use market pricing, with the balance on hybrid and cost-plus arrangements. Most specialty sales are cost-based, although some cage-free products retain market exposure. Those structures can moderate volatility. They cannot eliminate it when prices, volumes, inputs and overhead move at different speeds.

The right scorecard separates strategic action from financial outcome. Buying franchise territory expands distribution rights, but the $25 million outlay is not an immediate increase in profit. Increasing production capacity creates optionality, but lower current prepared-food volume reminds us that the installation period can consume cash before delivering returns. Repurchasing shares reduces the denominator, but only creates per-share value when the price is sensible and liquidity remains sufficient.

Governance has also changed from an older version of the CALM story. The annual report states that all Class A shares converted into common shares in April 2025 and the company ceased to be a Nasdaq controlled company. Applying an obsolete dual-class control discount would be inaccurate. Customer concentration still deserves attention: Walmart, including Sam’s Club, represented 30.0% of fiscal 2026 sales, while the top three customers represented 43.1%. Contract form and bargaining power therefore matter alongside product branding.

AreaEvidenceOur grade
Diversification54.1% mix, but both businesses earned lessProgress in mix; financial proof pending
Capacity executionMore than 60% planned by H1 FY2028Monitor volume and unit returns
Cost disciplineCorporate SG&A $24.609M vs $16.072MNeeds operating leverage
Capital allocationBuybacks while current OCF is negativeLiquidity and price discipline required
Dividend clarity$94.5M cumulative recovery hurdle disclosedPolicy clear; payout not assured
GovernanceClass A conversion completed April 2025Do not repeat obsolete control claim
Source: SEC filings; calculations by Charged Alpha.
  1. How much of the prepared-food volume decline reflects equipment downtime versus customer demand, and when does each constraint clear?
  2. What incremental profit and cash return is expected from the capacity expansion after all corporate and working-capital costs?
  3. What pricing and feed-cost conditions restore Conventional to break-even without assuming another shortage?
  4. How will repurchases be paced if financial liquidity falls below our $650 million reserve assumption?
  5. Which contractual terms protect Specialty contribution when cheaper conventional eggs change customer buying behavior?

Risks and counterarguments

The strongest bull argument is that today’s results capture a poor overlap: a conventional egg trough and deliberate prepared-food downtime. Seasonal demand, eventual flock adjustment and a return to fuller factory utilization could all improve earnings together. The company has meaningful liquidity and no funded debt reported at quarter-end, so it can keep investing while weaker competitors struggle. The positive segment income in Specialty and Prepared Foods shows that the newer activities have value even in a difficult period.

The strongest bear argument is that diversification has not yet created an earnings floor. A growing percentage of shrinking revenue can make the portfolio look safer without producing more cash. Specialty margins collapsed, prepared-food output fell, corporate costs rose and investment securities funded the operating shortfall. New capacity could also intensify competition or arrive before demand, while repurchases spend the very cushion that supports a patient thesis. The loss recovery requirement means income-oriented holders cannot assume a quick dividend rebound.

We land between those positions. The balance sheet reduces near-term financing pressure, but it does not make a weak-return asset valuable at any price. We are willing to recognize a through-cycle recovery and franchise value without capitalizing the exceptional scarcity year. If the next filings show recovering contribution alongside positive operating cash flow, the normalized earnings assumption can rise. If liquidity keeps falling with no operating progress, the reserve and valuation must move in the other direction.

RiskLikelihoodImpactEvidence / response
Conventional oversupply persistsHighHighPrice −59.3%; monitor margin and flock supply
Prepared ramp disappointsMediumHighVolume −19.3%; capacity alone does not sell output
Specialty margin weakensMediumHigh6.3% segment margin vs 23.3%; test cost recovery
Feed / energy inflationMediumMedium–highInputs can rise independently of egg selling prices
Disease and biosecurityUncertainHighHPAI can remove own production as well as industry supply
Customer concentrationMediumHighWalmart 30.0% of FY2026 sales; contract risk
Litigation / regulationUncertainHigh10-K legal contingencies require judgment; no invented damages forecast
Capital misallocationMediumMedium–highAcquisitions and buybacks can erode financial flexibility
Source: SEC filings; calculations by Charged Alpha.

Disease deserves a two-sided treatment. An industry shortage may increase prices, but an outbreak at Cal-Maine can destroy birds, interrupt output and create cleanup costs. Treating every HPAI headline as automatically bullish ignores that ownership-specific exposure. Litigation is similarly unsuitable for a made-up expected loss without a disclosed probability and amount. We recognize the uncertainty through the required margin of safety and the retained-liquidity reserve, while keeping the actual filed contingencies available for further review.

Catalysts and checkpoints

The next useful information is evidence of unit economics, not simply another strategy announcement. The September 30 call can clarify downtime, pricing contracts, capital spending and the bridge to future capacity. Because this packet does not incorporate a verified transcript, we do not attribute answers to management that have not been checked. Later written filings should confirm any material numeric claim before it becomes a valuation input.

Holiday demand creates an opportunity to test conventional pricing against a seasonally stronger period. That test will be more useful if paired with feed-cost and outside-purchase data. Prepared Foods requires a different clock: ramp progress, utilization and customer uptake over several quarters. Both clocks must ultimately appear in cash flow. A better reported EPS number caused mainly by tax timing or lower diluted shares is weaker evidence than improving operating income and cash conversion together.

The dated thresholds at the top are intended to make the next review accountable. We will retain this $58 base and its assumptions, compare actual performance with the signposts and explain any change. Calendar review windows are deliberately labeled as windows where an exact company date has not been announced. A missed self-imposed threshold is a reason to revisit the model, not automatically a claim that management missed formal guidance.

WhenCatalystWhat changes the view
Sep 30, 2026Earnings call, 9:00 a.m. ETVerified detail on downtime and capital priorities
Fall / winter 2026Seasonal demand and pricingConventional losses narrow as costs stay controlled
Jan 2027 review windowNext Q2 FY2027 results; date unconfirmedPositive OCF and stronger specialty/prepared income
Fiscal 2027Prepared-food projects progressVolume recovery precedes better returns on capital
H1 FY2028Capacity milestone against FY2026 year-endMore than 60% capacity increase must translate into utilization
Every profitable quarterVariable dividend reviewCumulative loss recovery precedes payment
Source: SEC filings; calculations by Charged Alpha.

Data, sources and method

Financial tables use US dollars in millions unless explicitly labeled per share, shares, percentages or days. Parent-attributable income is separated from consolidated income. Primary GAAP figures supersede provider classifications where they differ: fiscal 2026 operating income is $350.186 million, and operating cash flow is $479.753 million. The provider’s OCF includes affiliate distributions classified as investing cash in the filing; our FCF uses the filing’s operating subtotal. Fourth-quarter flows are calculated as full-year values less the first nine months.

The saved dataset contains nine quarterly income, balance-sheet and cash-flow observations, three annual periods, original provider responses, SEC fact provenance and scenario arithmetic. The newer three-segment structure began in fourth-quarter fiscal 2026. We use recast comparisons actually supplied in the current filing; we do not manufacture a complete historical quarterly segment series from an older single-segment report. Absent adjusted-EPS reconciliations and missing post-print price responses remain unavailable rather than being replaced by zeros.

This is a research snapshot, not a live quote service. Targets can be stale, consensus populations can differ between measures and market prices can move after the reference close. The packet’s scenario probabilities and valuation multiples are analyst judgments. Sources establish the historical facts; they do not validate our forecast assumptions. Calculated figures are reproducible from the archived dataset, with unrounded calculations retained even when presentation values are rounded.

Quarter$M salesGross profitSG&AOperatingParent netOCFFCF
Q1 FY2025785.9247.261.9187.0150.0117.581.7
Q2 FY2025954.7356.077.6278.1219.1122.792.9
Q3 FY20251,417.7716.180.0635.7508.5571.6521.8
Q4 FY20251,103.7531.594.9435.9342.5413.0367.1
Q1 FY2026922.6311.369.5249.2199.3278.6233.3
Q2 FY2026769.5207.482.9123.9102.894.847.9
Q3 FY2026667.0119.383.335.950.5103.672.0
Q4 FY2026552.634.193.6−58.8−35.92.8−24.7
Q1 FY2027539.60.481.7−82.2−58.6−101.4−128.0
Primary SEC history and computed quarters; FCF = GAAP OCF − property/equipment purchases.
FY$M salesOperatingOCFCapexFCFSBCBuybacksDividends
20242,326.4312.5451.4147.1304.34.41.791.9
20254,261.91,536.51,224.7161.31,063.54.554.0330.3
20262,911.6350.2479.8151.2328.55.8131.1231.6
FY2026 annual report, comparative statements; buybacks include treasury cash payments, not only announced program purchases.
QuarterCash + AFSReceivablesInventoryParent equityFunded debt
Q1 FY2025753.6282.6293.21,902.60.0
Q2 FY2025797.2317.8299.42,045.40.0
Q3 FY20251,240.4428.4307.32,381.80.0
Q4 FY20251,393.1272.4295.72,560.60.0
Q1 FY20261,253.4245.9328.42,696.80.0
Q2 FY20261,139.0262.4340.62,691.50.0
Q3 FY20261,151.9234.9348.92,700.20.0
Q4 FY2026924.1264.4375.32,632.70.0
Q1 FY2027767.6285.2394.72,569.70.0
Historical FMP reported balance-sheet snapshots; latest period checked to the 10-Q. Receivables include tax here; operating days exclude tax.
SourceWhat it supports
Q1 FY2027 earnings releaseCurrent results, price/volume, dividend hurdle, capacity and repurchases
Q1 FY2027 Form 10-QFinancial statements, external segment sales, awards and cover shares
FY2026 Form 10-KThree years of cash flow, governance, customer concentration, accounting policies
SEC company factsPrimary tagged history and YTD-to-quarter computations
FMP daily pricesSaved daily closes through September 29
FMP earningsResults cross-check, consensus snapshot and historical event dates
FMP analyst estimatesFiscal estimate path and analyst counts
FMP ratings / targetsTarget snapshot; dated target-news separately archived
All source files saved before authoring; no credential-bearing request URL is published.
TermMeaning
AFS securitiesAvailable-for-sale investments; distinct from cash equivalents.
Normalized EBITAnalyst through-cycle operating earnings assumption before interest and tax.
Free cash flowOperating cash flow less property/equipment purchases; acquisitions excluded.
External segment salesRevenue from outside customers, excluding internal transfers.
NCINoncontrolling interests: profits or equity belonging to other owners.
Dividend recovery hurdleCumulative profits needed to offset losses before policy permits future payout.
Capacity versus utilizationAbility to produce versus actual output sold; neither alone guarantees profit.
Margin of safetyDiscount to estimated value required to absorb forecast error.
Source: SEC filings; calculations by Charged Alpha.
Fiscal year-endEmployeesSource
20243,067FY2024 Form10-K human capital
20253,828FY2025 Form10-K human capital
20264,909FY2026 Form10-K human capital
Employee count includes full- and part-time personnel; contingent workers are separate. Acquisitions affect comparability.